Highlights

[PTARAS] QoQ Quarter Result on 2013-03-31 [#3]

Stock [PTARAS]: PINTARAS JAYA BHD
Announcement Date 17-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     71.80%    YoY -     54.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 47,892 43,380 50,706 42,434 36,019 43,686 49,060 -1.59%
  QoQ % 10.40% -14.45% 19.49% 17.81% -17.55% -10.95% -
  Horiz. % 97.62% 88.42% 103.36% 86.49% 73.42% 89.05% 100.00%
PBT 17,895 14,130 20,015 17,645 10,626 18,866 15,349 10.74%
  QoQ % 26.65% -29.40% 13.43% 66.05% -43.68% 22.91% -
  Horiz. % 116.59% 92.06% 130.40% 114.96% 69.23% 122.91% 100.00%
Tax -4,168 -3,586 -3,862 -3,832 -2,586 -4,555 -4,570 -5.94%
  QoQ % -16.23% 7.15% -0.78% -48.18% 43.23% 0.33% -
  Horiz. % 91.20% 78.47% 84.51% 83.85% 56.59% 99.67% 100.00%
NP 13,727 10,544 16,153 13,813 8,040 14,311 10,779 17.44%
  QoQ % 30.19% -34.72% 16.94% 71.80% -43.82% 32.77% -
  Horiz. % 127.35% 97.82% 149.86% 128.15% 74.59% 132.77% 100.00%
NP to SH 13,727 10,544 16,153 13,813 8,040 14,311 10,779 17.44%
  QoQ % 30.19% -34.72% 16.94% 71.80% -43.82% 32.77% -
  Horiz. % 127.35% 97.82% 149.86% 128.15% 74.59% 132.77% 100.00%
Tax Rate 23.29 % 25.38 % 19.30 % 21.72 % 24.34 % 24.14 % 29.77 % -15.06%
  QoQ % -8.23% 31.50% -11.14% -10.76% 0.83% -18.91% -
  Horiz. % 78.23% 85.25% 64.83% 72.96% 81.76% 81.09% 100.00%
Total Cost 34,165 32,836 34,553 28,621 27,979 29,375 38,281 -7.28%
  QoQ % 4.05% -4.97% 20.73% 2.29% -4.75% -23.26% -
  Horiz. % 89.25% 85.78% 90.26% 74.77% 73.09% 76.74% 100.00%
Net Worth 284,116 282,770 272,431 266,678 254,868 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 2.16% 4.63% 1.52% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 166.50% 159.12% 156.74% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 12,054 7,984 - - 10,010 -
  QoQ % 0.00% 0.00% 50.98% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.42% 79.76% 0.00% 0.00% 100.00%
Div Payout % - % - % 74.63 % 57.80 % - % - % 92.87 % -
  QoQ % 0.00% 0.00% 29.12% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 80.36% 62.24% 0.00% 0.00% 100.00%
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 284,116 282,770 272,431 266,678 254,868 251,042 160,168 46.38%
  QoQ % 0.48% 3.80% 2.16% 4.63% 1.52% 56.74% -
  Horiz. % 177.39% 176.55% 170.09% 166.50% 159.12% 156.74% 100.00%
NOSH 159,616 79,878 80,363 79,843 80,400 79,949 80,084 58.18%
  QoQ % 99.82% -0.60% 0.65% -0.69% 0.56% -0.17% -
  Horiz. % 199.31% 99.74% 100.35% 99.70% 100.39% 99.83% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 28.66 % 24.31 % 31.86 % 32.55 % 22.32 % 32.76 % 21.97 % 19.33%
  QoQ % 17.89% -23.70% -2.12% 45.83% -31.87% 49.11% -
  Horiz. % 130.45% 110.65% 145.02% 148.16% 101.59% 149.11% 100.00%
ROE 4.83 % 3.73 % 5.93 % 5.18 % 3.15 % 5.70 % 6.73 % -19.79%
  QoQ % 29.49% -37.10% 14.48% 64.44% -44.74% -15.30% -
  Horiz. % 71.77% 55.42% 88.11% 76.97% 46.81% 84.70% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 30.00 54.31 63.10 53.15 44.80 54.64 61.26 -37.79%
  QoQ % -44.76% -13.93% 18.72% 18.64% -18.01% -10.81% -
  Horiz. % 48.97% 88.65% 103.00% 86.76% 73.13% 89.19% 100.00%
EPS 8.60 13.20 20.10 17.30 10.00 17.90 13.50 -25.90%
  QoQ % -34.85% -34.33% 16.18% 73.00% -44.13% 32.59% -
  Horiz. % 63.70% 97.78% 148.89% 128.15% 74.07% 132.59% 100.00%
DPS 0.00 0.00 15.00 10.00 0.00 0.00 12.50 -
  QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.00% 80.00% 0.00% 0.00% 100.00%
NAPS 1.7800 3.5400 3.3900 3.3400 3.1700 3.1400 2.0000 -7.46%
  QoQ % -49.72% 4.42% 1.50% 5.36% 0.96% 57.00% -
  Horiz. % 89.00% 177.00% 169.50% 167.00% 158.50% 157.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.87 26.15 30.57 25.58 21.72 26.34 29.58 -1.60%
  QoQ % 10.40% -14.46% 19.51% 17.77% -17.54% -10.95% -
  Horiz. % 97.60% 88.40% 103.35% 86.48% 73.43% 89.05% 100.00%
EPS 8.28 6.36 9.74 8.33 4.85 8.63 6.50 17.46%
  QoQ % 30.19% -34.70% 16.93% 71.75% -43.80% 32.77% -
  Horiz. % 127.38% 97.85% 149.85% 128.15% 74.62% 132.77% 100.00%
DPS 0.00 0.00 7.27 4.81 0.00 0.00 6.04 -
  QoQ % 0.00% 0.00% 51.14% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 120.36% 79.64% 0.00% 0.00% 100.00%
NAPS 1.7129 1.7048 1.6425 1.6078 1.5366 1.5135 0.9657 46.38%
  QoQ % 0.48% 3.79% 2.16% 4.63% 1.53% 56.73% -
  Horiz. % 177.37% 176.54% 170.08% 166.49% 159.12% 156.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.8600 5.8600 4.8200 2.9600 3.0800 3.0200 2.6900 -
P/RPS 9.53 10.79 7.64 5.57 6.88 5.53 4.39 67.42%
  QoQ % -11.68% 41.23% 37.16% -19.04% 24.41% 25.97% -
  Horiz. % 217.08% 245.79% 174.03% 126.88% 156.72% 125.97% 100.00%
P/EPS 33.26 44.39 23.98 17.11 30.80 16.87 19.99 40.28%
  QoQ % -25.07% 85.11% 40.15% -44.45% 82.57% -15.61% -
  Horiz. % 166.38% 222.06% 119.96% 85.59% 154.08% 84.39% 100.00%
EY 3.01 2.25 4.17 5.84 3.25 5.93 5.00 -28.64%
  QoQ % 33.78% -46.04% -28.60% 79.69% -45.19% 18.60% -
  Horiz. % 60.20% 45.00% 83.40% 116.80% 65.00% 118.60% 100.00%
DY 0.00 0.00 3.11 3.38 0.00 0.00 4.65 -
  QoQ % 0.00% 0.00% -7.99% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 66.88% 72.69% 0.00% 0.00% 100.00%
P/NAPS 1.61 1.66 1.42 0.89 0.97 0.96 1.35 12.42%
  QoQ % -3.01% 16.90% 59.55% -8.25% 1.04% -28.89% -
  Horiz. % 119.26% 122.96% 105.19% 65.93% 71.85% 71.11% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 15/11/13 27/08/13 17/05/13 18/02/13 08/11/12 28/08/12 -
Price 2.8500 6.3000 5.2400 3.7700 2.9300 3.1600 2.8200 -
P/RPS 9.50 11.60 8.30 7.09 6.54 5.78 4.60 61.96%
  QoQ % -18.10% 39.76% 17.07% 8.41% 13.15% 25.65% -
  Horiz. % 206.52% 252.17% 180.43% 154.13% 142.17% 125.65% 100.00%
P/EPS 33.14 47.73 26.07 21.79 29.30 17.65 20.95 35.65%
  QoQ % -30.57% 83.08% 19.64% -25.63% 66.01% -15.75% -
  Horiz. % 158.19% 227.83% 124.44% 104.01% 139.86% 84.25% 100.00%
EY 3.02 2.10 3.84 4.59 3.41 5.66 4.77 -26.21%
  QoQ % 43.81% -45.31% -16.34% 34.60% -39.75% 18.66% -
  Horiz. % 63.31% 44.03% 80.50% 96.23% 71.49% 118.66% 100.00%
DY 0.00 0.00 2.86 2.65 0.00 0.00 4.43 -
  QoQ % 0.00% 0.00% 7.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 64.56% 59.82% 0.00% 0.00% 100.00%
P/NAPS 1.60 1.78 1.55 1.13 0.92 1.01 1.41 8.77%
  QoQ % -10.11% 14.84% 37.17% 22.83% -8.91% -28.37% -
  Horiz. % 113.48% 126.24% 109.93% 80.14% 65.25% 71.63% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

251  331  559  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.015 
 ARMADA 0.31+0.005 
 GPACKET-WB 0.26+0.005 
 SAPNRG-WA 0.12+0.005 
 HSI-H6S 0.16+0.015 
 HSI-H8E 0.285+0.01 
 HSI-C7E 0.215-0.015 
 KNM 0.39+0.015 
 MNC 0.100.00 
 KNM-WB 0.195+0.015 

TOP ARTICLES

1. Why Investors fail? - Koon Yew Yin Koon Yew Yin's Blog
2. A Relook into Bumi Armada from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. POS - Special Thanks to KKMM Minister YB Gobind Singh Deo For Shedding Light on Tariff Hike Proposal !!! Investhor's Mighty Hammer of Wisdom
4. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
5. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
6. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
7. Saudi oil production cut by 50%. And here is the best oil & gas counter to play — Alam Maritim & its warrants BEST INVESTING IDEAS
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers